UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported)  May 13, 2019

 

TAKE-TWO INTERACTIVE SOFTWARE, INC.

(Exact name of registrant as specified in its charter)

 

Delaware

 

001-34003

 

51-0350842

(State or other jurisdiction

 

(Commission

 

(IRS Employer

of incorporation)

 

File Number)

 

Identification No.)

 

110 West 44th Street, New York, New York

 

10036

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code  (646) 536-2842

 

 

(Former name or former address, if changed since last report.)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

o   Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o   Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o   Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o   Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company  o

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  o

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading Symbol

 

Name of each exchange on which registered

Common Stock, $.01 par value

 

TTWO

 

NASDAQ Global Select Market

 

 

 


 

Item 2.02                                           Results of Operations and Financial Condition

 

On May 13, 2019, Take-Two Interactive Software, Inc. (the “Company”) issued a press release announcing the financial results of the Company for its fourth fiscal quarter and fiscal year ended March 31, 2019.  A copy of the press release is attached to this Current Report as Exhibit 99.1 and is incorporated by reference herein.

 

The information included in this Current Report on Form 8-K, including Exhibit 99.1 hereto, that is furnished pursuant to this Item 2.02 shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section or Sections 11 and 12(a)(2) of the Securities Act of 1933, as amended.  In addition, the information included in this Current Report on Form 8-K, including Exhibit 99.1 hereto, that is furnished pursuant to this Item 2.02 shall not be incorporated by reference into any filing of the Company, whether made before or after the date hereof, regardless of any general incorporation language in such filing, unless expressly incorporated by specific reference into such filing.

 

Item 9.01                                           Financial Statements and Exhibits

 

(d)                                 Exhibits:

 

99.1       Press Release dated May 13, 2019 relating to Take-Two Interactive Software, Inc.’s financial results for its fourth fiscal quarter and fiscal year ended March 31, 2019.

 

2


 

EXHIBIT INDEX

 

Exhibit

 

Description

 

 

 

99.1

 

Press Release dated May 13, 2019 relating to Take-Two Interactive Software, Inc.’s financial results for its fourth fiscal quarter and fiscal year ended March 31, 2019.

 

3


 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

TAKE-TWO INTERACTIVE SOFTWARE, INC.

 

(Registrant)

 

 

 

 

 

 

 

By:

/s/ Matthew Breitman

 

 

Matthew Breitman

 

 

Senior Vice President, Deputy General Counsel
& Corporate Secretary

 

 

 

Date: May 13, 2019

 

 

 

4


Exhibit 99.1

 

FOR IMMEDIATE RELEASE

 

 

CONTACT:

 

 

 

(Investor Relations)

(Corporate Press)

Henry A. Diamond

Alan Lewis

Senior Vice President

Vice President

Investor Relations & Corporate Communications

Corporate Communications & Public Affairs

Take-Two Interactive Software, Inc.

Take-Two Interactive Software, Inc.

(646) 536-3005

(646) 536-2983

[email protected]

[email protected]

 

Take-Two Interactive Software, Inc. Reports Strong Results for Fiscal Year 2019

 

GAAP net revenue grew to $2.668 billion

 

GAAP net income increased to $2.90 per diluted share

 

GAAP net cash provided by operating activities increased 71% to $843.5 million

 

Adjusted Operating Cash Flow (Non-GAAP) increased 82% to $715.5 million

 

Net Bookings grew 47% to $2.929 billion

 

Repurchased 3.72 million shares of common stock for $362.4 million during fiscal year 2019, including 1.12 million shares for $100.0 million during the fiscal fourth quarter

 

New York, NY — May 13, 2019 — Take-Two Interactive Software, Inc. (NASDAQ:TTWO) today reported strong results for its fourth quarter and fiscal year 2019, ended March 31, 2019, and provided its initial outlook for its fiscal first quarter 2020, ending June 30, 2019, and fiscal year 2020, ending March 31, 2020.

 

Fiscal Fourth Quarter 2019 Financial Highlights

 

On April 1, 2018, the Company adopted FASB ASU 2014-09 (Topic 606), Revenue from Contracts with Customers.  Topic 606 significantly changes how the Company recognizes and reports net revenue and net income; however, it does not materially impact Net Bookings (our operational metric).  Financial data for periods prior to April 1, 2018 have not been restated.

 

GAAP net revenue grew to $539.0 million, as compared to $450.3 million in last year’s fiscal fourth quarter.  Recurrent consumer spending (virtual currency, add-on content and in-game purchases) increased and accounted for 54% of total GAAP net revenue.  The largest contributors to GAAP net revenue in fiscal fourth quarter 2019 were NBA® 2K19, Grand Theft Auto® Online and Grand Theft Auto V, Red Dead Redemption 2 and Red Dead Online, Sid Meier’s Civilization® VI, Dragon City and Monster Legends, and WWE® SuperCard and WWE 2K19.

 

Digitally-delivered GAAP net revenue grew to $413.5 million, as compared to $301.4 million in last year’s fiscal fourth quarter, and accounted for 77% of total GAAP net revenue.  The largest contributors to digitally-delivered GAAP net revenue in fiscal fourth quarter 2019 were NBA 2K19, Grand Theft Auto Online and Grand Theft Auto V, Red Dead Redemption 2 and Red Dead Online, Sid Meier’s Civilization VI, Dragon City and Monster Legends, and WWE SuperCard and WWE 2K19.

 


 

GAAP net income was $56.8 million, or $0.50 per diluted share, as compared to $90.9 million, or $0.77 per diluted share, for the year-ago period.

 

The following data, together with a management reporting tax rate of 20%, are used internally by the Company’s management and Board of Directors to adjust the Company’s GAAP financial results in order to facilitate comparison of its operating performance between periods and to better understand its core business and future outlook:

 

 

 

Three Months Ended March 31, 2019

 

 

 

 

 

 

 

Financial Data

 

$ in thousands

 

Statement of
operations

 

Change in deferred
net revenue and
related cost of
goods sold

 

Stock-based
compensation

 

Impact of
business
reorganization

 

Amortization &
impairment of
acquired
intangible assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

539,007

 

(50,596

)

 

 

 

 

 

 

Cost of goods sold

 

258,915

 

(17,606

)

(41,335

)

 

 

(3,919

)

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

280,092

 

(32,990

)

41,335

 

 

 

3,919

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

222,031

 

 

 

(27,754

)

(1,214

)

(1,702

)

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

58,061

 

(32,990

)

69,089

 

1,214

 

5,621

 

Interest and other, net

 

6,466

 

3,419

 

 

 

 

 

 

 

Income before income taxes

 

64,527

 

(29,571

)

69,089

 

1,214

 

5,621

 

 

In order to calculate net income per diluted share for management reporting purposes, the Company uses its fully diluted share count of 113.9 million.

 

Fiscal Fourth Quarter Operational Metric — Net Bookings

 

Net Bookings is defined as the net amount of products and services sold digitally or sold-in physically during the period, and includes licensing fees, merchandise, in-game advertising, strategy guides and publisher incentives

 

Total Net Bookings grew 19% to $488.4 million, as compared to $411.4 million during last year’s fiscal fourth quarter.  Net Bookings from recurrent consumer spending grew 27% year-over-year and accounted for 62% of total Net Bookings.  The largest contributors to Net Bookings were NBA 2K19, Grand Theft Auto Online and Grand Theft Auto V, Red Dead Redemption 2 and Red Dead Online, Sid Meier’s Civilization VI, Dragon City and Monster Legends, and WWE SuperCard and WWE 2K19.

 

Catalog accounted for $254.5 million of Net Bookings led by Grand Theft Auto, Sid Meier’s Civilization VI, and Dragon City and Monster Legends.

 

Digitally-delivered Net Bookings grew 26% to $419.0 million, as compared to $333.1 million in last year’s fiscal fourth quarter, and accounted for 86% of total Net Bookings.  The largest contributors to digitally-delivered Net Bookings in fiscal fourth quarter 2019 were NBA 2K19, Grand Theft Auto Online and Grand Theft Auto V, Red Dead Redemption 2 and Red Dead Online, Sid Meier’s Civilization VI, Dragon City and Monster Legends, and WWE SuperCard and WWE 2K19.

 

Fiscal Year 2019 Financial Highlights

 

GAAP net revenue grew to $2.668 billion, as compared to $1.793 billion in fiscal year 2018.  Recurrent consumer spending increased and accounted for 40% of total GAAP net revenue.  The largest contributors to GAAP net revenue in fiscal year 2019 were Red Dead Redemption 2 and Red Dead Online, Grand Theft Auto Online and Grand Theft Auto V, NBA 2K19 and NBA 2K18, WWE 2K19 and WWE SuperCard, Dragon City and Monster Legends, and Sid Meier’s Civilization VI.

 

Digitally-delivered GAAP net revenue grew to $1.682 billion, as compared to $1.131 billion in fiscal year 2018, and accounted for 63% of total GAAP net revenue.  The largest contributors to digitally-delivered GAAP net revenue in fiscal year 2019 were Grand Theft Auto Online and Grand Theft Auto V, NBA 2K19

 


 

and NBA 2K18, Red Dead Redemption 2 and Red Dead Online, Monster Legends and Dragon City, WWE SuperCard and WWE 2K19, and Sid Meier’s Civilization VI.

 

GAAP net income increased to $333.8 million, or $2.90 per diluted share, as compared to $173.5 million, or $1.54 per diluted share, in fiscal year 2018.  GAAP net income for fiscal year 2019 included a favorable impact from the release of certain valuation allowances on the Company’s deferred tax assets resulting in the recognition of a $107.1 million tax benefit.

 

GAAP net cash provided by operating activities increased 71% to $843.5 million, as compared to $493.5 million in fiscal year 2018.  Adjusted Operating Cash Flow (Non-GAAP), which is defined as GAAP net cash from operating activities, adjusted for changes in restricted cash, increased 82% to $715.5 million, as compared to $393.9 million in the same period last year (please see the section below titled “Non-GAAP Financial Measure” for additional information).  As of March 31, 2019, the Company had cash and short-term investments of $1.571 billion.

 

The following data, together with a management reporting tax rate of 20%, are used internally by the Company’s management and Board of Directors to adjust the Company’s GAAP financial results in order to facilitate comparison of its operating performance between periods and to better understand its core business and future outlook:

 

 

 

Twelve Months Ended March 31, 2019

 

 

 

 

 

Financial Data

 

$ in thousands

 

Statement of
operations

 

Change in
deferred
net
revenue
and related
cost of
goods sold

 

Stock-based
compensation

 

Impact of
business
reorganization

 

Amortization
& impairment
of acquired
intangible
assets

 

Non-cash
amounts
related to
convertible
notes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

2,668,394

 

260,330

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

1,523,644

 

66,614

 

(149,075

)

 

 

(16,290

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

1,144,750

 

193,716

 

149,075

 

 

 

16,290

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

938,078

 

 

 

(98,625

)

4,958

 

(6,943

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

206,672

 

193,716

 

247,700

 

(4,958

)

23,233

 

 

 

Interest and other, net

 

26,113

 

2,508

 

 

 

 

 

 

 

91

 

Income before income taxes

 

232,785

 

196,224

 

247,700

 

(4,958

)

23,233

 

91

 

 

In order to calculate net income per diluted share for management reporting purposes, the Company uses its fully diluted share count of 115.2 million.

 

Fiscal Year 2019 Operational Metric — Net Bookings

 

Total Net Bookings grew 47% to $2.929 billion, as compared to $1.991 billion in fiscal year 2018.  Net Bookings from recurrent consumer spending grew 20% and accounted for 39% of total Net Bookings.  The largest contributors to Net Bookings were Red Dead Redemption 2 and Red Dead Online, NBA 2K19 and NBA 2K18, Grand Theft Auto Online and Grand Theft Auto V, WWE 2K19 and WWE SuperCard, Dragon City and Monster Legends, and Sid Meier’s Civilization VI.

 

Digitally-delivered Net Bookings grew 33% to $1.802 billion, as compared to $1.350 billion in fiscal year 2018, and accounted for 62% of total Net Bookings.  The largest contributors to digitally-delivered Net Bookings in fiscal year 2019 were NBA 2K19 and NBA 2K18, Grand Theft Auto Online and Grand Theft Auto V, Red Dead Redemption 2 and Red Dead Online, Dragon City and Monster Legends, WWE SuperCard and WWE 2K19, and Sid Meier’s Civilization VI.

 

Management Comments

 

“Take-Two finished a stellar year with strong fourth quarter operating results highlighted by the outperformance of Grand Theft Auto Online and Grand Theft Auto V, as well as NBA 2K19, and

 


 

significant ongoing sales of our blockbuster hit, Red Dead Redemption 2,” said Strauss Zelnick, Chairman and CEO of Take-Two.  “For the full fiscal year, our Company delivered record Net Bookings and Adjusted Operating Cash Flow, which exceeded our outlook at the start of the year, along with strong earnings growth driven by the record-breaking launch of Red Dead Redemption 2, the outstanding performance of NBA 2K, and better-than expected results from Grand Theft Auto Online and Grand Theft Auto V.

 

“We expect fiscal 2020 to be another strong year for Take-Two, with operating results currently forecasted to be lower than fiscal 2019, due to the extraordinary success of Red Dead Redemption 2, and growing as compared to fiscal 2018.

 

“Take-Two has the strongest development pipeline in its history, including sequels from our biggest franchises as well as exciting new IP.  In addition, we are actively investing in emerging opportunities such as Private Division, mobile games, eSports and geographic expansion that have the potential to be enormous drivers of growth.  We are exceedingly well positioned to generate significant growth and margin expansion over the long-term.”

 

Business and Product Highlights

 

Since January 1, 2019:

 

Take-Two:

 

·                  During fiscal year 2019, the Company repurchased 3.72 million shares of common stock for $362.4 million, including 1.12 million shares for $100.0 million during the fiscal fourth quarter.

 

Rockstar Games:

 

·                  Continued to update the Red Dead Online Beta with new content, gameplay balancing and bug fixes, including the following:

 

·                  Showdown Modes, including Plunder, Up in Smoke and Spoils of War.  These player-versus-player modes are tight, dramatic competitive matches that allow for quick structured gameplay sessions;

 

·                  Target Races, where players shoot targets while on horseback to pass checkpoints while racing and be first to finish;

 

·                  Fishing Challenge, a new Competitive Challenge to the Free Roam Event rotation, in which players compete to catch the most weight in fish;

 

·                  Gun Rush, where players gather weapons and ammunition while the play area shrinks in this mode for up to 32 players.  Available to play in Free-for-All and Team variations, where the last one standing wins;

 

·                  Numerous new Weapons, Clothing, Emotes and more.

 

·                  Released new numerous new missions, vehicles, weapons and other content for Grand Theft Auto Online.

 

2K:

 

·                  Announced that Borderlands® 3, the next installment in the critically acclaimed shooter-looter series from Gearbox Software, will launch worldwide on September 13, 2019 for PlayStation 4, Xbox One and Windows PC.  At launch, Borderlands 3 will be available for PC exclusively through the Epic Games store and will be available on additional PC digital storefronts in April 2020.  The franchise, which combines the exhilarating action of a first-person shooter with the rich progression and loot systems of a role-playing game, has sold-in more than 43 million units worldwide, and Borderlands 2 still draws in more than one million unique monthly users more than six years after the game’s initial release in 2012.

 

·                  Launched the Borderlands: Game of the Year Edition on PlayStation 4, Xbox One, and Windows PC.  This brand new definitive version of the original game boasts ultra HD remastered graphics, significant quality-of-life content updates, and includes all add-on content.  In addition, Gearbox and 2K released an Ultra HD Texture Pack that increases the visual fidelity of Borderlands: The Handsome Collection on consoles, and provides a visual upgrade for Borderlands 2, Borderlands: The Pre-Sequel, and all the game add-ons for both titles on PC.

 

·                  Launched Sid Meier’s Civilization VI: Gathering Storm for Windows PC.  Developed by Firaxis Games, Gathering Storm is the largest and most financially successful expansion pack ever created for a Civilization game, and the second pack for the critically-acclaimed and award-winning Sid Meier’s Civilization VI.

 

·                  Released NBA 2K Mobile as a free download for Android devices.  Previously launched on iOS phones and tablets, NBA 2K Mobile enables players to experience console quality graphics on the go

 


 

while they collect their favorite NBA players, build dream teams, and step onto the court in lifelike 5v5 match-ups.

 

·                  Announced that video game industry veteran Michael Condrey has joined 2K as President of the label’s new game development studio based in Silicon Valley.  Condrey is best known for co-founding Sledgehammer Games and leading development for the renowned Call of Duty franchise, including Call of Duty: Modern Warfare 3.  Condrey also served as Chief Operating Officer and Director at Visceral Games in establishing the popular Dead Space franchise.  In his new role with 2K, Condrey will build and lead a new development team to work on an unannounced project.

 

·                  Announced, together with The National Basketball Association (NBA) and National Basketball Players Association (NBPA), a significant, multiyear global partnership extension.  The agreement expands upon the success of NBA 2K, the top-rated and top-selling NBA video game simulation series for the past 17 years* that has sold-in over 90 million units worldwide.

 

Private Division:

 

·                  Revealed that The Outer Worlds, a new intellectual property created by Obsidian Entertainment, and Ancestors: The Humankind Odyssey, the debut title from Panache Digital Games, which are both planned for launch in calendar 2019 on PC, PlayStation 4 and Xbox One, will be available for PC exclusively through Epic Games store for 12-months.  The Outer Worlds can also be purchased at the Microsoft Windows store.

 

Social Point:

 

·                  Launched Word Life, our latest free-to-play mobile offering, for iOS and Android devices. The game brings a new dimension to traditional word puzzle games, boasting a multiplayer mode where players can battle with words in exciting match-offs to see who is the most-skilled competitor.

 

·                  Launched Tasty Town for iOS and Android devices.  This all-new free-to-play mobile game enables players to fulfill their culinary dreams of designing and managing their own restaurant

 


* According to 2000 - 2019 Metacritic.com and Gamerankings.com.

 

Outlook for Fiscal 2020

 

Take-Two is providing its initial outlook for its fiscal first quarter ending June 30, 2019 and its fiscal year ending March 31, 2020:

 

First Quarter Ending June 30, 2019

 

·                  GAAP net revenue is expected to range from $485 to $535 million

 

·                  GAAP net income is expected to range from $74 to $86 million

 

·                  GAAP diluted net income per share is expected to range from $0.65 to $0.75

 

·                  Share count used to calculate GAAP diluted net income per share is expected to be 113.7 million (1)

 

·                  Share count used to calculate management reporting diluted net income per share is expected to be 112.7 million (2)

 

·                  Net Bookings (operational metric) are expected to range from $310 to $360 million

 

The Company is also providing selected data and its management reporting tax rate of 17%, which are used internally by its management and Board of Directors to adjust the Company’s GAAP financial outlook in order to facilitate comparison of its operating performance between periods and to better understand its core business and future outlook:

 

 

 

Three Months Ending June 30, 2019

 

 

 

 

 

Financial Data

 

$ in millions

 

GAAP outlook (3)

 

Change in
deferred net
revenue and
related cost of
goods sold

 

Stock-based
compensation

 

Amortization of
acquired
intangible
assets

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$485 to $535

 

$

(175

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

$165 to $191

 

$

(30

)

$

(18

)

$

(2

)

 

 

 

 

 

 

 

 

 

 

Operating Expenses

 

$246 to $256

 

 

 

$

(24

)

$

(2

)

Interest and other, net

 

($11)

 

 

 

 

 

 

 

Income before income taxes

 

$85 to $99

 

$

(145

)

$

42

 

$

4

 

 


 

Fiscal Year Ending March 31, 2020

 

·                  GAAP net revenue is expected to range from $2.7 to $2.8 billion

 

·                  GAAP net income is expected to range from $389 to $418 million

 

·                  GAAP diluted net income per share is expected to range from $3.39 to $3.65

 

·                  Share count used to calculate both GAAP and management reporting diluted net income per share is expected to be 114.6 million (4)

 

·                  Net cash provided by operating activities is expected to be over $430 million

 

·                  Adjusted Operating Cash Flow (Non-GAAP) is expected to be over $450 million (5)

 

·                  Capital expenditures are expected to be approximately $90 million

 

·                  Net Bookings (operational metric) are expected to range from $2.5 to $2.6 billion

 

The Company is also providing selected data and its management reporting tax rate of 17%, which are used internally by its management and Board of Directors to adjust the Company’s GAAP financial outlook in order to facilitate comparison of its operating performance between periods and to better understand its core business and future outlook:

 

 

 

Twelve Months Ending March 31, 2020

 

 

 

 

 

Financial Data

 

$ in millions

 

GAAP outlook (3)

 

Change in
deferred net
revenue and
related cost of
goods sold

 

Stock-based
compensation

 

Amortization of
acquired
intangible
assets

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$2,700 to $2,800

 

$

(200

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

$1,241 to $1,287

 

$

(100

)

$

(75

)

$

(10

)

 

 

 

 

 

 

 

 

 

 

Operating Expenses

 

$1,056 to $1,076

 

 

 

$

(79

)

$

(7

)

Interest and other, net

 

($44)

 

 

 

 

 

 

 

Income before income taxes

 

$447 to $481

 

$

(100

)

$

154

 

$

17

 

 


(1)         Includes 112.7 million basic shares and 1.0 million shares representing the potential dilution from unvested employee stock grants.

(2)         Includes 112.7 million basic shares.

(3)         The individual components of the financial outlook may not foot to the totals, as the Company does not expect actual results for every component to be at the low end or high end of the outlook range simultaneously.

(4)         Includes 113.1 million basic shares and 1.5 million shares representing the potential dilution from unvested employee stock grants.

(5)         Includes a $20.0 million net decrease in restricted cash for fiscal 2020.

 

Key assumptions and dependencies underlying the Company’s outlook include: the timely delivery of the titles included in this financial outlook; continued consumer acceptance of Xbox One and PlayStation 4; the ability to develop and publish products that capture market share for these current generation systems while also leveraging opportunities on PC, mobile and other platforms; and stable foreign exchange rates.  See also “Cautionary Note Regarding Forward Looking Statements” below.

 

Product Releases

 

The following titles were released since January 1, 2019:

 

Label

 

Title

 

Platforms

 

Release Date

2K

 

WWE 2K19: Rising Stars Pack (DLC)

 

PS4, Xbox One, PC

 

January 22, 2019

Social Point

 

Tasty Town

 

iOS, Android

 

January 31, 2019

2K

 

Sid Meier’s Civilization VI: Gathering Storm (Expansion Pack)

 

PC

 

February 14, 2019

Private Division

 

Kerbal Space Program: History & Parts Pack (DLC)

 

PS4, Xbox One

 

March 28, 2019

2K

 

Borderlands: Game of the Year Edition

 

PS4, Xbox One, PC

 

April 3, 2019

2K

 

NBA 2K Mobile

 

Android

 

April 17,2019

Social Point

 

Word Life

 

iOS, Android

 

May 9, 2019

 

Take-Two’s lineup of future titles announced to date includes:

 


 

Label

 

Title

 

Platforms 

 

Release Date

Private Division

 

Kerbal Space Program: Breaking Ground (DLC)

 

PC

 

May 30, 2019

2K

 

Borderlands 3

 

PS4, Xbox One, PC

 

September 13, 2019

2K

 

NBA 2K20

 

TBA

 

TBA

2K

 

WWE 2K20

 

TBA

 

TBA

Private Division

 

Ancestors: The Humankind Odyssey

 

PS4, Xbox One, PC (digital only)

 

2019 (fiscal 2020)

Private Division

 

The Outer Worlds

 

PS4, Xbox One, PC

 

2019 (fiscal 2020)

 

Conference Call

 

Take-Two will host a conference call today at 4:30 p.m. Eastern Time to review these results and discuss other topics.  The call can be accessed by dialing (877) 407-0984 or (201) 689-8577.  A live listen-only webcast of the call will be available by visiting http://ir.take2games.com and a replay will be available following the call at the same location.

 

Non-GAAP Financial Measure

 

In addition to reporting financial results in accordance with U.S. generally accepted accounting principles (GAAP), the Company uses a Non-GAAP measure of financial performance: Adjusted Operating Cash Flow, which is defined as GAAP net cash from operating activities, adjusted for changes in restricted cash.  The Company’s management believes it is important to consider Adjusted Operating Cash Flow, in addition to net cash from operating activities, as it provides more transparency into current business trends without regard to the timing of payments from restricted cash, which is primarily related to a dedicated account limited to the payment of certain internal royalty obligations.

 

This Non-GAAP financial measure is not intended to be considered in isolation from, as a substitute for, or superior to, GAAP results.  This Non-GAAP financial measure may be different from similarly titled measures used by other companies.  In the future, Take-Two may also consider whether other items should also be excluded in calculating this Non-GAAP financial measure used by the Company.  Management believes that the presentation of this Non-GAAP financial measure provides investors with additional useful information to measure Take-Two’s financial and operating performance.  In particular, this measure facilitates comparison of our operating performance between periods and may help investors to understand better the operating results of Take-Two.  Internally, management uses this Non-GAAP financial measure in assessing the Company’s operating results and in planning and forecasting.  A reconciliation of this Non-GAAP financial measure to the most comparable GAAP measure is contained in the financial tables to this press release.

 

Final Results

 

The financial results discussed herein are presented on a preliminary basis; final data will be included in Take-Two’s Annual Report on Form 10-K for the period ended March 31, 2019.

 

About Take-Two Interactive Software

 

Headquartered in New York City, Take-Two Interactive Software, Inc. is a leading developer, publisher and marketer of interactive entertainment for consumers around the globe. The Company develops and publishes products principally through its wholly-owned labels Rockstar Games and 2K, as well as its Private Division label and Social Point, a leading developer of mobile games.  Our products are designed for console systems and personal computers, including smartphones and tablets, and are delivered through physical retail, digital download, online platforms and cloud streaming services.  The Company’s common stock is publicly traded on NASDAQ under the symbol TTWO.  For more corporate and product information please visit our website at http://www.take2games.com.

 

All trademarks and copyrights contained herein are the property of their respective holders.

 

Cautionary Note Regarding Forward-Looking Statements

 

The statements contained herein which are not historical facts are considered forward-looking statements under federal securities laws and may be identified by words such as “anticipates,” “believes,” “estimates,” “expects,” “intends,” “plans,” “potential,” “predicts,” “projects,” “seeks,” “should,” “will,” or words of similar meaning and include, but are not limited to, statements regarding the outlook for the Company’s future business and financial performance. Such forward-looking statements are based on the current beliefs of our management as well as assumptions made by and information currently available to

 


 

them, which are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict. Actual outcomes and results may vary materially from these forward-looking statements based on a variety of risks and uncertainties including: our dependence on key management and product development personnel, our dependence on our Grand Theft Auto products and our ability to develop other hit titles, the timely release and significant market acceptance of our games, the ability to maintain acceptable pricing levels on our games, and risks associated with international operations. Other important factors and information are contained in the Company’s most recent Annual Report on Form 10-K, including the risks summarized in the section entitled “Risk Factors,” the Company’s most recent Quarterly Report on Form 10-Q, and the Company’s other periodic filings with the SEC, which can be accessed at www.take2games.com. All forward-looking statements are qualified by these cautionary statements and apply only as of the date they are made. The Company undertakes no obligation to update any forward-looking statement, whether as a result of new information, future events or otherwise.

 

#  #  #

 


 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share amounts)

 

 

 

Three months ended March 31,

 

Twelve months ended March 31,

 

 

 

2019

 

2018

 

2019

 

2018

 

Net revenue

 

$

539,007

 

$

450,274

 

$

2,668,394

 

$

1,792,892

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold:

 

 

 

 

 

 

 

 

 

Internal royalties

 

74,142

 

88,271

 

610,804

 

383,020

 

Software development costs and royalties

 

111,596

 

26,981

 

449,198

 

191,400

 

Product costs

 

44,914

 

47,177

 

322,148

 

203,301

 

Licenses

 

28,263

 

26,782

 

141,494

 

120,590

 

Total cost of goods sold

 

258,915

 

189,211

 

1,523,644

 

898,311

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

280,092

 

261,063

 

1,144,750

 

894,581

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

77,607

 

47,451

 

391,400

 

256,092

 

General and administrative

 

75,541

 

60,450

 

281,234

 

247,828

 

Research and development

 

56,588

 

54,128

 

230,170

 

196,373

 

Depreciation and amortization

 

11,081

 

9,479

 

40,232

 

43,969

 

Business reorganization

 

1,214

 

1,730

 

(4,958

)

14,742

 

Total operating expenses

 

222,031

 

173,238

 

938,078

 

759,004

 

Income from operations

 

58,061

 

87,825

 

206,672

 

135,577

 

Interest and other, net

 

6,466

 

3,451

 

26,113

 

1,048

 

Income before income taxes

 

64,527

 

91,276

 

232,785

 

136,625

 

Provision for (benefit from) income taxes

 

7,698

 

423

 

(101,052

)

(36,908

)

Net income

 

$

56,829

 

$

90,853

 

$

333,837

 

$

173,533

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.50

 

$

0.80

 

$

2.95

 

$

1.57

 

Diluted earnings per share

 

$

0.50

 

$

0.77

 

$

2.90

 

$

1.54

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

112,614

 

113,330

 

113,176

 

110,210

 

Diluted

 

113,939

 

118,675

 

115,198

 

112,864

 

 

 

 

 

 

 

 

 

 

 

Computation of Basic EPS:

 

 

 

 

 

 

 

 

 

Net income

 

$

56,829

 

$

90,853

 

$

333,837

 

$

173,533

 

Less: net income allocated to participating securities

 

 

(82

)

 

(159

)

Net income for basic EPS calculation

 

$

56,829

 

$

90,771

 

$

333,837

 

$

173,374

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding - basic

 

112,614

 

113,330

 

113,176

 

110,210

 

Less: weighted average participating shares outstanding

 

 

(102

)

 

(101

)

Weighted average common shares outstanding - basic

 

112,614

 

113,228

 

113,176

 

110,109

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.50

 

$

0.80

 

$

2.95

 

$

1.57

 

 

 

 

 

 

 

 

 

 

 

Computation of Diluted EPS:

 

 

 

 

 

 

 

 

 

Net income

 

$

56,829

 

$

90,853

 

$

333,837

 

$

173,533

 

Less: net income allocated to participating securities

 

 

(78

)

 

(155

)

Add: interest expense, net of tax, on Convertible Notes

 

 

249

 

 

 

Net income for diluted EPS calculation

 

$

56,829

 

$

91,024

 

$

333,837

 

$

173,378

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding - basic

 

112,614

 

113,228

 

113,176

 

110,109

 

Add: dilutive effect of common stock equivalents

 

1,325

 

5,447

 

2,022

 

2,755

 

Total weighted average shares outstanding - diluted

 

113,939

 

118,675

 

115,198

 

112,864

 

Less: weighted average participating shares outstanding

 

 

(102

)

 

(101

)

Weighted average common shares outstanding - diluted

 

113,939

 

118,573

 

115,198

 

112,763

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

$

0.50

 

$

0.77

 

$

2.90

 

$

1.54

 

 


 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(in thousands, except per share amounts)

 

 

 

March 31,

 

March 31,

 

 

 

2019

 

2018

 

ASSETS

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

826,525

 

$

808,973

 

Short-term investments

 

744,485

 

615,406

 

Restricted cash

 

565,461

 

437,398

 

Accounts receivable, net of allowances of $995 and $54,290 at March 31, 2019 and 2018, respectively

 

395,729

 

247,649

 

Inventory

 

28,200

 

15,162

 

Software development costs and licenses

 

28,880

 

33,284

 

Deferred cost of goods sold

 

51,867

 

117,851

 

Prepaid expenses and other

 

186,688

 

133,454

 

Total current assets

 

2,827,835

 

2,409,177

 

 

 

 

 

 

 

Fixed assets, net

 

127,882

 

102,478

 

Software development costs and licenses, net of current portion

 

603,436

 

639,369

 

Deferred cost of goods sold, net of current portion

 

1,028

 

26,719

 

Goodwill

 

381,717

 

399,530

 

Other intangibles, net

 

73,115

 

103,681

 

Deferred tax assets

 

134,732

 

4,930

 

Other assets

 

93,320

 

51,957

 

Total assets

 

$

4,243,065

 

$

3,737,841

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

72,797

 

$

35,029

 

Accrued expenses and other current liabilities

 

1,035,695

 

914,748

 

Deferred revenue

 

843,302

 

777,152

 

Total current liabilities

 

1,951,794

 

1,726,929

 

 

 

 

 

 

 

Long-term debt

 

 

8,068

 

Non-current deferred revenue

 

21,058

 

355,589

 

Other long-term liabilities

 

229,633

 

158,285

 

Total liabilities

 

2,202,485

 

2,248,871

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Preferred stock, $.01 par value, 5,000 shares authorized

 

 

 

Common stock, $.01 par value, 200,000 shares authorized; 134,602 and 132,743 shares issued and 112,181 and 114,038 outstanding at March 31, 2019 and, 2018, respectively

 

1,346

 

1,327

 

Additional paid-in capital

 

2,019,369

 

1,888,039

 

Treasury stock, at cost; 22,421 and 18,705 common shares at March 31, 2019 and, 2018, respectively

 

(820,572

)

(458,180

)

Retained earnings

 

877,626

 

73,516

 

Accumulated other comprehensive loss

 

(37,189

)

(15,732

)

Total stockholders’ equity

 

2,040,580

 

1,488,970

 

Total liabilities and stockholders’ equity

 

$

4,243,065

 

$

3,737,841

 

 


 

 TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

 CONSOLIDATED STATEMENTS OF CASH FLOWS

 (in thousands)

 

 

 

Twelve months ended March 31,

 

 

 

 

 

2018

 

 

 

2019

 

(as adjusted) (1)

 

Operating activities:

 

 

 

 

 

Net income

 

$

333,837

 

$

173,533

 

 

 

 

 

 

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Amortization and impairment of software development costs and licenses

 

201,221

 

77,887

 

Depreciation

 

39,726

 

32,202

 

Amortization of intellectual property

 

23,879

 

34,830

 

Impairment of in-process research and development

 

 

11,257

 

Stock-based compensation

 

247,700

 

116,349

 

Deferred income taxes

 

110,603

 

(32,523

)

Amortization of discount on Convertible Notes

 

91

 

15,662

 

Gain on redemption of Convertible Notes

 

 

(4,900

)

Amortization of debt issuance costs

 

809

 

578

 

Other, net

 

(225

)

6,375

 

Changes in assets and liabilities, net of impact of adoption of Topic 606:

 

 

 

 

 

Accounts receivable

 

(98,075

)

(26,998

)

Inventory

 

(14,403

)

3,917

 

Software development costs and licenses

 

(206,831

)

(225,269

)

Prepaid expenses and other current and other non-current assets

 

(275,800

)

(74,544

)

Deferred revenue

 

304,713

 

198,397

 

Deferred cost of goods sold

 

(24,882

)

(11,959

)

Accounts payable, accrued expenses and other liabilities

 

201,152

 

198,733

 

Net cash provided by operating activities

 

843,515

 

493,527

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

Change in bank time deposits

 

(171,057

)

(40,918

)

Proceeds from available-for-sale securities

 

325,133

 

241,012

 

Purchases of available-for-sale securities

 

(282,534

)

(369,998

)

Purchases of fixed assets

 

(66,969

)

(61,557

)

Purchase of long-term investments

 

 

(5,000

)

Asset acquisition

 

 

(25,965

)

Business acquisition

 

(28,149

)

(9,401

)

Net cash used in investing activities

 

(223,576

)

(271,827

)

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

Tax payment related to net share settlements on restricted stock awards

 

(101,293

)

(112,884

)

Repurchase of common stock

 

(362,392

)

(154,792

)

Other

 

 

(13,791

)

Net cash used in financing activities

 

(463,685

)

(281,467

)

Effects of foreign currency exchange rates on cash and cash equivalents

 

(10,639

)

24,924

 

 

 

 

 

 

 

Net change in cash and cash equivalents and restricted cash

 

145,615

 

(34,843

)

Cash and cash equivalents and restricted cash, beginning of year

 

1,246,371

 

1,281,214

 

Cash and cash equivalents and restricted cash, end of period

 

$

1,391,986

 

$

1,246,371

 

 


(1) During Q1 FY19, the Company adopted Accounting Standards Update 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash and applied that standard retroactively. The application of this new standard resulted in a decrease to net cash from operating activities of $128.1 million in FY19 and a decrease of $99.6 million in FY18, which are reflected herein.

 


 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

Net Revenue and Net Bookings by Geographic Region, Distribution Channel, and Platform Mix

(in thousands)

 

 

 

Three Months Ended
March 31, 2019

 

Three Months Ended
March 31, 2018

 

 

 

Amount

 

% of Total

 

Amount

 

% of Total

 

 

 

 

 

 

 

 

 

 

 

Net revenue by geographic region

 

 

 

 

 

 

 

 

 

United States

 

$

274,621

 

51

%

$

255,710

 

57

%

International

 

264,386

 

49

%

194,564

 

43

%

Total net revenue

 

$

539,007

 

100

%

$

450,274

 

100

%

 

 

 

 

 

 

 

 

 

 

Net bookings by geographic region

 

 

 

 

 

 

 

 

 

United States

 

$

284,209

 

58

%

$

232,272

 

56

%

International

 

204,201

 

42

%

179,096

 

44

%

Total net bookings

 

$

488,410

 

100

%

$

411,369

 

100

%

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
March 31, 2019

 

Three Months Ended
March 31, 2018

 

 

 

Amount

 

% of Total

 

Amount

 

% of Total

 

 

 

 

 

 

 

 

 

 

 

Net revenue by distribution channel

 

 

 

 

 

 

 

 

 

Digital online

 

$

413,469

 

77

%

$

301,382

 

67

%

Physical retail and other

 

125,538

 

23

%

148,892

 

33

%

Total net revenue

 

$

539,007

 

100

%

$

450,274

 

100

%

 

 

 

 

 

 

 

 

 

 

Net bookings by distribution channel

 

 

 

 

 

 

 

 

 

Digital online

 

$

418,993

 

86

%

$

333,135

 

81

%

Physical retail and other

 

69,417

 

14

%

78,233

 

19

%

Total net bookings

 

$

488,410

 

100

%

$

411,369

 

100

%

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
March 31, 2019

 

Three Months Ended
March 31, 2018

 

 

 

Amount

 

% of Total

 

Amount

 

% of Total

 

Net revenue by platform mix

 

 

 

 

 

 

 

 

 

Console

 

$

422,432

 

78

%

$

363,464

 

81

%

PC and other

 

116,575

 

22

%

86,810

 

19

%

Total net revenue

 

$

539,007

 

100

%

$

450,274

 

100

%

 

 

 

 

 

 

 

 

 

 

Net bookings by platform mix

 

 

 

 

 

 

 

 

 

Console

 

$

364,873

 

75

%

$

313,368

 

76

%

PC and other

 

123,537

 

25

%

98,000

 

24

%

Total net bookings

 

$

488,410

 

100

%

$

411,368

 

100

%

 


 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

Net Revenue and Net Bookings by Geographic Region, Distribution Channel, and Platform Mix

(in thousands)

 

 

 

Twelve Months Ended
March 31, 2019

 

Twelve Months Ended
March 31, 2018

 

 

 

Amount

 

% of Total

 

Amount

 

% of Total

 

 

 

 

 

 

 

 

 

 

 

Net revenue by geographic region

 

 

 

 

 

 

 

 

 

United States

 

$

1,426,907

 

53

%

$

1,052,313

 

59

%

International

 

1,241,487

 

47

%

740,579

 

41

%

Total net revenue

 

$

2,668,394

 

100

%

$

1,792,892

 

100

%

 

 

 

 

 

 

 

 

 

 

Net bookings by geographic region

 

 

 

 

 

 

 

 

 

United States

 

$

1,606,675

 

55

%

$

1,161,502

 

58

%

International

 

1,322,049

 

45

%

829,100

 

42

%

Total net bookings

 

$

2,928,724

 

100

%

$

1,990,602

 

100

%

 

 

 

Twelve Months Ended
March 31, 2019

 

Twelve Months Ended
March 31, 2018

 

 

 

Amount

 

% of Total

 

Amount

 

% of Total

 

 

 

 

 

 

 

 

 

 

 

Net revenue by distribution channel

 

 

 

 

 

 

 

 

 

Digital online

 

$

1,681,609

 

63

%

$

1,130,946

 

63

%

Physical retail and other

 

986,785

 

37

%

661,946

 

37

%

Total net revenue

 

$

2,668,394

 

100

%

$

1,792,892

 

100

%

 

 

 

 

 

 

 

 

 

 

Net bookings by distribution channel

 

 

 

 

 

 

 

 

 

Digital online

 

$

1,801,710

 

62

%

$

1,349,508

 

68

%

Physical retail and other

 

1,127,014

 

38

%

641,094

 

32

%

Total net bookings

 

$

2,928,724

 

100

%

$

1,990,602

 

100

%

 

 

 

Twelve Months Ended
March 31, 2019

 

Twelve Months Ended
March 31, 2018

 

 

 

Amount

 

% of Total

 

Amount

 

% of Total

 

Net revenue by Platform Mix

 

 

 

 

 

 

 

 

 

Console

 

$

2,233,861

 

84

%

$

1,463,307

 

82

%

PC and other

 

434,533

 

16

%

329,586

 

18

%

Total net revenue

 

$

2,668,394

 

100

%

$

1,792,892

 

100

%

 

 

 

 

 

 

 

 

 

 

Net bookings by platform mix

 

 

 

 

 

 

 

 

 

Console

 

$

2,497,157

 

85

%

$

1,611,625

 

81

%

PC and other

 

431,567

 

15

%

378,977

 

19

%

Total net bookings

 

$

2,928,724

 

100

%

$

1,990,602

 

100

%

 


 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

ADDITIONAL DATA

(in thousands)

 

Three Months Ended March 31, 2019

 

Net revenue

 

Cost of goods sold-
Internal royalties

 

Cost of goods sold-
Software
development costs
and royalties

 

Cost of goods sold-
Product costs

 

Cost of goods sold-
Licenses

 

Selling and
marketing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

539,007

 

$

74,142

 

$

111,596

 

$

44,914

 

$

28,263

 

$

77,607

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net effect from deferral and related cost of goods sold

 

(50,596

)

 

 

(5,455

)

(12,205

)

54

 

 

 

Stock-based compensation

 

 

 

 

 

(41,335

)

 

 

 

 

(7,363

)

Amortization and impairment of acquired intangibles

 

 

 

 

 

(3,919

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2019

 

General and
administrative

 

Research and
development

 

Depreciation and
amortization

 

Business reorganization

 

Interest and other,
net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

75,541

 

$

56,588

 

$

11,081

 

$

1,214

 

$

6,466

 

 

 

Net effect from deferral and related cost of goods sold

 

 

 

 

 

 

 

 

 

3,419

 

 

 

Stock-based compensation

 

(13,669

)

(6,722

)

 

 

 

 

 

 

 

 

Amortization and impairment of acquired intangibles

 

 

 

(1,578

)

(124

)

 

 

 

 

 

 

Impact of business reorganization

 

 

 

 

 

 

 

(1,214

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2018

 

Net revenue

 

Cost of goods sold-
Internal royalties

 

Cost of goods sold-
Software
development costs
and royalties

 

Cost of goods sold-
Product costs

 

Cost of goods sold-
Licenses

 

Selling and
marketing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

450,274

 

$

88,271

 

$

26,981

 

$

47,177

 

$

26,782

 

$

47,451

 

Net effect from deferral and related cost of goods sold

 

(38,905

)

 

 

(3,244

)

(12,397

)

(9,020

)

 

 

Stock-based compensation

 

 

 

 

 

(1,325

)

 

 

 

 

(4,471

)

Amortization and impairment of acquired intangibles

 

 

 

 

 

(5,292

)

 

 

 

 

(852

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2018

 

General and
administrative

 

Research and
development

 

Depreciation and
amortization

 

Business reorganization

 

Interest and other,
net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

60,450

 

$

54,128

 

$

9,479

 

$

1,730

 

$

3,451

 

 

 

Stock-based compensation

 

(9,408

)

(5,030

)

 

 

(3

)

 

 

 

 

Amortization and impairment of acquired intangibles

 

 

 

(1,705

)

(134

)

 

 

 

 

 

 

Non-cash amounts related to convertible notes

 

 

 

 

 

 

 

 

 

193

 

 

 

Impact of business reorganization

 

 

 

 

 

 

 

(1,727

)

 

 

 

 

Acquisition related expenses

 

142

 

 

 

 

 

 

 

 

 

 

 

 


 

Twelve Months Ended March 31, 2019

 

Net revenue

 

Cost of goods sold-
Internal royalties

 

Cost of goods sold-
Software
development costs
and royalties

 

Cost of goods sold-
Product costs

 

Cost of goods sold-
Licenses

 

Selling and
marketing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

2,668,394

 

$

610,804

 

$

449,198

 

$

322,148

 

$

141,494

 

$

391,400

 

Net effect from deferral and related cost of goods sold

 

260,330

 

 

 

40,943

 

24,882

 

789

 

 

 

Stock-based compensation

 

 

 

 

 

(149,075

)

 

 

 

 

(23,685

)

Amortization and impairment of acquired intangibles

 

 

 

 

 

(16,290

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve Months Ended March 31, 2019

 

General and
administrative

 

Research and
development

 

Depreciation and
amortization

 

Business reorganization

 

Interest and other,
net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

281,234

 

$

230,170

 

$

40,232

 

$

(4,958

)

$

26,113

 

 

 

Net effect from deferral and related cost of goods sold

 

 

 

 

 

 

 

 

 

2,508

 

 

 

Stock-based compensation

 

(51,903

)

(23,037

)

 

 

 

 

 

 

 

 

Non-cash amounts related to convertible notes

 

 

 

 

 

 

 

 

 

91

 

 

 

Non-cash (gain) loss on redemption of Convertible Notes

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization and impairment of acquired intangibles

 

 

 

(6,437

)

(506

)

 

 

 

 

 

 

Impact of business reorganization

 

 

 

 

 

 

 

4,958

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve Months Ended March 31, 2018

 

Net Revenue

 

Cost of goods sold-
Internal royalties

 

Cost of goods sold-
Software
development costs
and royalties

 

Cost of goods sold-
Product costs

 

Cost of goods sold-
Licenses

 

Selling and
marketing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

1,792,892

 

$

383,020

 

$

191,400

 

$

203,301

 

$

120,590

 

$

256,092

 

Net effect from deferral and related cost of goods sold

 

197,710

 

 

 

(5,812

)

6,912

 

5,900

 

 

 

Stock-based compensation

 

 

 

 

 

(24,610

)

 

 

 

 

(13,258

)

Amortization of intangibles

 

 

 

 

 

(19,719

)

 

 

 

 

(8,107

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve Months Ended March 31, 2018

 

General and
administrative

 

Research and
development

 

Depreciation and
amortization

 

Business reorganization

 

Interest and other,
net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

247,828

 

$

196,373

 

$

43,969

 

$

14,742

 

$

1,048

 

 

 

Stock-based compensation

 

(58,037

)

(18,020

)

 

 

(2,424

)

 

 

 

 

Non-cash amounts related to convertible notes

 

 

 

 

 

 

 

 

 

10,762

 

 

 

Acquisition related expenses

 

7,080

 

 

 

 

 

 

 

 

 

 

 

Amortization and impairment of acquired intangibles

 

 

 

(6,494

)

(11,767

)

 

 

 

 

 

 

Impact of business reorganization

 

 

 

 

 

 

 

(12,318

)

 

 

 

 

Other, net

 

 

 

 

 

 

 

 

 

(93

)

 

 

 


 

TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES

RECONCILIATION OF GAAP TO NON-GAAP MEASURE

(in thousands)

 

 

 

Twelve months ended March 31,

 

 

 

2019

 

2018

 

Net cash provided by operating activities

 

$

843,515

 

$

493,527

 

Net change in Restricted cash (1)

 

(128,063

)

(99,580

)

Adjusted Operating Cash Flow

 

$

715,452

 

$

393,947

 

 

 

 

 

FY 2019

 

FY 2018

 

Restricted cash beginning of period (4/1)

 

$

437,398

 

$

337,818

 

Restricted cash end of period (3/31)

 

565,461

 

437,398

 

(1) Net change in Restricted cash

 

$

(128,063

)

$

(99,580

)